| Allocation Bucket (On €150,000 Gross Contract) | Annual Flow | Irish Tax Paid | Net Value Retained & Purpose |
|---|---|---|---|
| 1. Your Irish Director Salary (20% Band Ceiling) | €44,000 / yr | -€8,280 (18.8%) | €35,720 Net Cash (Zero euro taxed at 40% IT) |
| 2. Month-1 Hardware DLA Buyback (Existing Rig) | €12,000–€13,500 | €0 (0% Tax) | 100% Tax-Free Loan Repayment to Your Personal IBAN |
| 3. Dual-Director Small Benefit Cards + Travel/eWork | €8,400 / yr | €0 (0% Tax) | 2 × €1,500 CleverCards (€3k) + €5,400 Mileage/eWork |
| 4. Dubai AI Lab Pod (96GB GPU + UAE Engineer) | €42,000–€54,000 | €0 (100% OpEx) | Builds Your B2B AI SaaS + Dedicated 96GB GPU Node |
| 5. Self-Directed Irish PRSA + Running Costs | €30,100–€42,100 | €0 (0% Tax) | Zeroes Out Remaining Irish Corp Tax & Surcharge |
| Metric (On €48,000/yr / €4,000/mo Slice of Contract) | Option A: Draw as Personal Salary | Option B: Subscribe to Contractor AI & GPU Pod |
|---|---|---|
| Gross Contract Revenue Slice Deployed | €48,000 / yr (€4,000 / mo) | €48,000 / yr (€4,000 / mo B2B Invoice) |
| Irish Income Tax, USC & Class S PRSI | -€25,128 Lost (52.35% Tax) | €0 Tax (100% Year-1 Deductible B2B OpEx) |
| Irish 15% Close Company Surcharge | €0 | €0 (Reduces Taxable Profit Before Year-End) |
| Net Capital Working for You | Only €22,872 Left After Tax | Full €48,000 Value (+110% More Buying Power) |
| Hardware + Engineering Delivered | 1 Rig Only; €0 Left for Engineer | Dedicated 96GB GPU + MCP/RAG Stack + 50 hrs/mo UAE Dev |
| Month-1 Personal Cash Unlock (DLA) | €0 | +€8,000 to €15,000 Cash at 0% Tax (Home Lab Buyback) |